Definitive Analysis
Definitive Analysis
Financial Statements
Periods / Units
Fundamentals
Valuations
Miscellaneous
Analysis Mode
Full Access
See Pricing Start Trial

Korea Environment Technology Co., Ltd. (029960.KQ)

Company Dividend Discount ModelIndustry: Waste ManagementSector: Industrials

Valuation Snapshot

Stable Growth$9,594.01 - $19,977.90$13,531.62
Multi-Stage$13,440.71 - $14,716.27$14,066.54
Blended Fair Value$13,799.08
Current Price$8,880.00
Upside55.40%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.06%34.60%498.49498.49306.89521.72552.41408.5825.5425.8525.5425.54
YoY Growth--0.00%62.43%-41.18%-5.56%35.20%1,500.00%-1.20%1.21%0.00%0.00%
Dividend Yield--5.61%7.29%4.33%6.30%6.17%0.00%0.35%0.48%0.78%0.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)26,362.75
(-) Cash Dividends Paid (M)24,260.36
(=) Cash Retained (M)2,102.39
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,272.553,295.341,977.21
Cash Retained (M)2,102.392,102.392,102.39
(-) Cash Required (M)-5,272.55-3,295.34-1,977.21
(=) Excess Retained (M)-3,170.16-1,192.95125.19
(/) Shares Outstanding (M)48.6748.6748.67
(=) Excess Retained per Share-65.14-24.512.57
LTM Dividend per Share498.49498.49498.49
(+) Excess Retained per Share-65.14-24.512.57
(=) Adjusted Dividend433.35473.98501.06
WACC / Discount Rate6.67%6.67%6.67%
Growth Rate2.06%3.06%4.06%
Fair Value$9,594.01$13,531.62$19,977.90
Upside / Downside8.04%52.38%124.98%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)26,362.7527,168.9727,999.8428,856.1329,738.6030,648.0531,567.49
Payout Ratio92.03%91.62%91.22%90.81%90.41%90.00%92.50%
Projected Dividends (M)24,260.3624,892.2425,540.0826,204.2626,885.1927,583.2529,199.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.67%6.67%6.67%
Growth Rate2.06%3.06%4.06%
Year 1 PV (M)23,109.7423,336.1723,562.61
Year 2 PV (M)22,013.2622,446.7622,884.48
Year 3 PV (M)20,968.3921,590.8122,225.43
Year 4 PV (M)19,972.7220,767.0921,584.94
Year 5 PV (M)19,023.9419,974.4020,962.47
PV of Terminal Value (M)549,038.15576,468.75604,984.93
Equity Value (M)654,126.19684,583.99716,204.87
Shares Outstanding (M)48.6748.6748.67
Fair Value$13,440.71$14,066.54$14,716.27
Upside / Downside51.36%58.41%65.72%

High-Yield Dividend Screener

« Prev Page 4 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EG7.IRFBD Holdings plc12.49%$1.9761.47%
WILCG. Willi-Food International Ltd.12.48%$3.5852.70%
9908.HKJiaXing Gas Group Co., Ltd.12.44%$1.0240.94%
MPMX.JKPT Mitra Pinasthika Mustika Tbk12.44%$120.0095.84%
0QL5.LCarlo Gavazzi Holding AG12.42%$20.0062.49%
GOZ.AXGrowthpoint Properties Australia12.40%$0.3016.37%
1999.HKMan Wah Holdings Limited12.39%$0.5757.62%
1285.HKJiashili Group Limited12.38%$0.1455.24%
600015.SSHua Xia Bank Co., Limited12.36%$0.8549.77%
BNP.DEBNP Paribas S.A.12.28%$10.0751.11%
0836.HKChina Resources Power Holdings Company Limited12.20%$2.1541.97%
BIS.AXBisalloy Steel Group Limited12.19%$0.5981.88%
KBS.BKKhonburi Sugar Public Company Limited12.17%$0.7056.34%
9300.SRAlwaha REIT Fund12.14%$1.1871.67%
2005.HKSSY Group Limited12.13%$0.3550.50%
BGI-UN.TOBrookfield Global Infrastructure Securities Income Fund12.09%$0.9646.13%
2003.HKVCREDIT Holdings Limited12.07%$0.3218.47%
1713.HKSichuan Energy Investment Development Co., Ltd.12.02%$0.2941.35%
NSI.ASNSI N.V.12.02%$2.3330.60%
RIO1.DERio Tinto Group12.02%$8.2864.54%
IGL.AXIVE Group Limited12.01%$0.3574.81%
0G5B.LSto SE & Co. KGaA12.00%$14.6483.41%
CDU.LSConduril - Engenharia, S.A.12.00%$1.8069.00%
2156.HKC&D Property Management Group Co. Limited11.98%$0.3354.74%
0057.HKChen Hsong Holdings Limited11.94%$0.1945.38%
BBSE3.SABB Seguridade Participações S.A.11.93%$4.2691.94%
SWUT.VISW Umwelttechnik Stoiser & Wolschner AG11.93%$3.7034.18%
0Q76.LCBo Territoria S.A.11.92%$0.4461.80%
ALCOF.PACofidur S.A.11.92%$34.8038.87%
0239.HKPak Fah Yeow International Limited11.87%$0.2852.60%
2356.HKDah Sing Banking Group Limited11.87%$1.2941.19%
3311.HKChina State Construction International Holdings Limited11.87%$1.1029.31%
ENGI.PAEngie S.A.11.87%$2.7376.93%
SENA.BKSena Development Public Company Limited11.86%$0.2074.93%
4348.SRAlkhabeer REIT Fund11.85%$0.6698.08%
AWZ.SIMulti-Chem Limited11.83%$0.4160.70%
0331.HKFSE Lifestyle Services Limited11.81%$0.6731.73%
SUL.AXSuper Retail Group Limited11.78%$1.8791.92%
2877.HKChina Shineway Pharmaceutical Group Limited11.77%$1.0139.47%
DSWLDeswell Industries, Inc.11.77%$0.4027.95%
0855.HKChina Water Affairs Group Limited11.75%$0.6256.78%
0659.HKCTF Services Limited11.70%$0.8876.18%
DRA.AXDRA Global Limited11.69%$0.2158.65%
GWA.AXGWA Group Limited11.68%$0.2995.40%
0968.HKXinyi Solar Holdings Limited11.67%$0.3670.18%
ENI-UN.TOEnergy Income Fund11.66%$0.2356.38%
TCF.AX360 Capital Mortgage REIT11.66%$0.6776.18%
3316.HKBinjiang Service Group Co. Ltd.11.65%$2.7669.09%
CC3.SIStarHub Ltd11.65%$0.1381.69%
TFG-R.BKThaifoods Group Public Company Limited11.65%$0.5242.58%